221 Kenilworth Ave
Glen Ellyn, Illinois, 60137-5324
5 bed • 6 bath • 20 guests • $930,000
Annual Revenue
$138,215
Profit (Cash Flow)
$77,299
Cash on Cash Return
11.2%
Annual Revenue
AirDNA projects $714/night at 53% occupancy ($138,215).
Occupancy Rate
Avg Daily Rate
Return Metrics
11.16% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
11.16%
Cap Rate
11.45%
Tax Calculator
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated deduction will be...
Deductible mortgage interest
$16,552
Deductible property tax
$9,207
Your total deduction
$64,508
Your adjusted annual income
$150,000 - $64,508 = $85,491
Taxes on $85,491 (30%)
$25,647
Your old tax bill
$45,000
Your new tax bill
$25,647
Estimated tax savings
$19,352
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com